[FM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 56.86%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 125,928 65,587 221,999 160,986 107,692 53,956 188,079 -23.37%
PBT 9,346 4,802 16,518 12,453 7,579 3,816 13,691 -22.38%
Tax -2,212 -1,093 -3,129 -2,634 -1,706 -812 -2,979 -17.92%
NP 7,134 3,709 13,389 9,819 5,873 3,004 10,712 -23.64%
-
NP to SH 6,732 3,397 12,167 8,847 5,640 2,903 9,688 -21.46%
-
Tax Rate 23.67% 22.76% 18.94% 21.15% 22.51% 21.28% 21.76% -
Total Cost 118,794 61,878 208,610 151,167 101,819 50,952 177,367 -23.35%
-
Net Worth 81,563 77,924 74,218 73,015 71,870 68,956 65,609 15.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 5,475 2,433 - - 3,408 -
Div Payout % - - 45.00% 27.51% - - 35.18% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 81,563 77,924 74,218 73,015 71,870 68,956 65,609 15.54%
NOSH 121,735 121,756 121,670 121,691 121,814 85,131 85,206 26.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.67% 5.66% 6.03% 6.10% 5.45% 5.57% 5.70% -
ROE 8.25% 4.36% 16.39% 12.12% 7.85% 4.21% 14.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.44 53.87 182.46 132.29 88.41 63.38 220.73 -39.52%
EPS 5.53 2.79 10.00 7.27 4.63 3.41 11.37 -38.01%
DPS 0.00 0.00 4.50 2.00 0.00 0.00 4.00 -
NAPS 0.67 0.64 0.61 0.60 0.59 0.81 0.77 -8.81%
Adjusted Per Share Value based on latest NOSH - 121,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.56 11.75 39.77 28.84 19.29 9.67 33.69 -23.36%
EPS 1.21 0.61 2.18 1.58 1.01 0.52 1.74 -21.42%
DPS 0.00 0.00 0.98 0.44 0.00 0.00 0.61 -
NAPS 0.1461 0.1396 0.133 0.1308 0.1287 0.1235 0.1175 15.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.58 0.63 0.68 0.77 1.10 1.17 -
P/RPS 0.44 1.08 0.35 0.51 0.87 1.74 0.53 -11.61%
P/EPS 8.32 20.79 6.30 9.35 16.63 32.26 10.29 -13.15%
EY 12.02 4.81 15.87 10.69 6.01 3.10 9.72 15.13%
DY 0.00 0.00 7.14 2.94 0.00 0.00 3.42 -
P/NAPS 0.69 0.91 1.03 1.13 1.31 1.36 1.52 -40.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 29/05/08 26/02/08 29/11/07 29/08/07 -
Price 0.50 0.44 0.61 0.63 0.68 1.05 0.88 -
P/RPS 0.48 0.82 0.33 0.48 0.77 1.66 0.40 12.86%
P/EPS 9.04 15.77 6.10 8.67 14.69 30.79 7.74 10.85%
EY 11.06 6.34 16.39 11.54 6.81 3.25 12.92 -9.80%
DY 0.00 0.00 7.38 3.17 0.00 0.00 4.55 -
P/NAPS 0.75 0.69 1.00 1.05 1.15 1.30 1.14 -24.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment